Suite number:
Plan C1
Project:
Address:
Tsawwassen, British Columbia
Developer:
Aquilini Development
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
551 sqft
Occupancy Date:
Jan 2025
Price, CAD
$489,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.92%
Cumulative Return on Investment in Year 5
101.44%
Property Price at the End of Year 5
$631,000
Deposit Schedule
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| property price appreciation | $25,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $323,000 |
| rent income | $15,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $228,000 |
| mortgage principal reduction | $5,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $76,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $50,000 | $53,000 | $56,000 | $59,000 | $61,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $632,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | $98,000 | - | - | - | - | - | - | - | - | - | $98,000 |
| closing cost | $28,000 | - | - | - | - | - | - | - | - | - | $28,000 |
| operating expense | $6,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $85,000 |
| mortgage payment | $18,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $232,000 |
| total expense investment | $149,000 | $32,000 | $32,000 | $32,000 | $32,000 | $33,000 | $33,000 | $33,000 | $33,000 | $34,000 | $443,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$99,692 | $22,000 | $24,000 | $26,000 | $29,000 | $32,000 | $34,000 | $37,000 | $40,000 | $44,000 | $189,000 |
| cumulative roi | $26 | $47 | $66 | $84 | $101 | $118 | $135 | $153 | $171 | $189 | $1,000 |
Salt & Meadows 3 at Boardwalk
Address: Tsawwassen, British Columbia
Price Range: $470,000 - $740,000
Avail. suites: 11
1—2 bd
463—980 SqFt